EX-99.1 2 exhibit99-1.htm EXHIBIT 99.1 Western Copper and Gold Corporation - Exhibit 99.1 - Filed by newsfilecorp.com


 

 

 

Western Copper and Gold Corporation
(An exploration stage company)

Condensed Interim Consolidated Financial Statements
For the three and six months ended June 30, 2016

(Expressed in Canadian dollars)

 

 

 

NOTICE TO READER:
These condensed interim consolidated financial statements have not been reviewed by the Company's external auditors. These statements have been prepared by and are the responsibility of the Company’s management. This notice is being provided in accordance with National Instrument 51-102 - Continuous Disclosure Obligations.



Western Copper and Gold Corporation
Condensed Interim Consolidated Financial Statements
(Unaudited – prepared by management)
(Expressed in Canadian dollars)

CONSOLIDATED BALANCE SHEETS

          June 30, 2016     December 31, 2015  
          $     $  
ASSETS   Note              
                   
Cash and cash equivalents         547,082     830,326  
Short-term investments   3     8,056,952     9,573,425  
Marketable securities   4     325,500     126,000  
Other assets         100,630     170,316  
CURRENT ASSETS         9,030,164     10,700,067  
                   
Exploration and evaluation assets   5     37,130,644     36,389,795  
                   
ASSETS         46,160,808     47,089,862  
                   
LIABILITIES                  
                   
Accounts payable and accrued liabilities         541,173     659,661  
                   
LIABILITIES         541,173     659,661  
                   
SHAREHOLDERS’ EQUITY                  
                   
Share capital   6     105,270,155     105,113,340  
Contributed surplus         32,846,910     32,799,280  
Deficit         (92,497,430 )   (91,482,419 )
                   
SHAREHOLDERS’ EQUITY         45,619,635     46,430,201  
                   
LIABILITIES AND SHAREHOLDERS’ EQUITY         46,160,808     47,089,862  
                   
Commitments   8              

Approved by the Board of Directors      
       
Robert Gayton (signed)   Director   Klaus Zeitler (signed)   Director

   
The accompanying notes are an integral part of these financial statements - 2 -



Western Copper and Gold Corporation
Condensed Interim Consolidated Financial Statements
(Unaudited – prepared by management)
(Expressed in Canadian dollars)

CONSOLIDATED STATEMENTS OF LOSS AND COMPREHENSIVE LOSS

    Three Months Ended     Six Months Ended  
    June 30,     June 30,  
    2016     2015     2016     2015  
    $     $     $     $  
                         
Filing and regulatory fees   27,233     26,945     143,443     164,555  
Office and administration   33,790     65,282     96,368     120,274  
Professional fees   35,514     70,151     74,188     191,692  
Rent and utilities   40,874     55,607     96,482     111,215  
Share-based payments   35,375     59,972     75,100     117,030  
Shareholder communication and travel   61,127     167,621     140,909     266,181  
Wages and benefits   269,231     252,506     540,922     500,850  
                         
CORPORATE EXPENSES   503,144     698,084     1,167,412     1,471,797  
                         
Foreign exchange loss (gain)   1,050     14,748     24,204     (261,398 )
Interest income   (25,030 )   (41,202 )   (52,105 )   (95,948 )
Gain on marketable securities   (166,500 )   -     (124,500 )   -  
                         
LOSS AND COMPREHENSIVE LOSS   312,664     671,630     1,015,011     1,114,451  
                         
Basic and diluted loss per share   -     0.01     0.01     0.01  
                         
Weighted average number of common shares outstanding   94,242,365     94,194,936     94,218,650     94,194,936  

   
The accompanying notes are an integral part of these financial statements - 3 -



Western Copper and Gold Corporation
Condensed Interim Consolidated Financial Statements
(Unaudited – prepared by management)
(Expressed in Canadian dollars)

CONSOLIDATED STATEMENTS OF CASH FLOWS

For the six months ended June 30,   2016     2015  
    $     $  
Cash flows provided by (used in)            
             
OPERATING ACTIVITIES            
Loss and comprehensive loss   (1,015,011 )   (1,114,451 )
             
ITEMS NOT AFFECTING CASH            
       Share-based payments   75,100     117,030  
             
Change in non-cash working capital items   (209,917 )   (87,155 )
             
OPERATING ACTIVITIES   (1,149,828 )   (910,266 )
             
FINANCING ACTIVITIES            
Exercise of stock options   110,400     -  
             
FINANCING ACTIVITIES   110,400     -  
             
INVESTING ACTIVITIES            
Redemption of short-term investments   1,500,000     5,000,000  
Mineral property expenditures   (743,816 )   (2,529,541 )
             
INVESTING ACTIVITIES   756,184     2,470,459  
             
CHANGE IN CASH AND CASH EQUIVALENTS   (283,244 )   1,560,193  
             
Cash and cash equivalents – Beginning   830,326     7,471,834  
             
CASH AND CASH EQUIVALENTS - ENDING   547,082     9,032,027  

   
The accompanying notes are an integral part of these financial statements - 4 -



Western Copper and Gold Corporation
Condensed Interim Consolidated Financial Statements
(Unaudited – prepared by management)
(Expressed in Canadian dollars)

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY

    Number of     Share     Contributed     Deficit     Shareholders’  
    Shares     Capital     Surplus           Equity  
          $     $     $     $  
                               
DECEMBER 31, 2014   94,194,936     105,113,340     32,510,184     (89,364,392 )   48,259,132  
                               
Share-based payments   -     -     170,846     -     170,846  
Loss and comprehensive loss   -     -     -     (1,114,451 )   (1,114,451 )
                               
JUNE 30, 2015   94,194,936     105,113,340     32,681,030     (90,478,843 )   47,315,527  
                               
Share-based payments   -     -     118,250     -     118,250  
Loss and comprehensive loss   -     -     -     (1,003,576 )   (1,003,576 )
                               
DECEMBER 31, 2015   94,194,936     105,113,340     32,799,280     (91,482,419 )   46,430,201  
                               
Exercise of stock options   167,334     110,400     -     -     110,400  
Transfer of stock option value   -     46,415     (46,415 )   -     -  
Share-based payments   -     -     94,045     -     94,045  
Loss and comprehensive loss   -     -     -     (1,015,011 )   (1,015,011 )
                               
JUNE 30, 2016   94,362,270     105,270,155     32,846,910     (92,497,430 )   45,619,635  

   
The accompanying notes are an integral part of these financial statements - 5 -



Western Copper and Gold Corporation
Notes to the Consolidated Financial Statements
As at and for the three and six months ended June 30, 2016 (unaudited – prepared by management)
(Expressed in Canadian dollars)

1.

NATURE OF OPERATIONS

   

Western Copper and Gold Corporation (“Western” or the “Company”) is an exploration stage company that is directly engaged in exploration and development of the Casino mineral property located in Yukon, Canada (the “Casino Project”).

   

The Company is incorporated in British Columbia, Canada. Its head office is located at 15th floor – 1040 West Georgia Street, Vancouver, British Columbia.

   

The nature of the Company’s operations requires significant expenditures for the acquisition, exploration, and development of mineral properties. To date, the Company has not received any revenue from mining operations and is considered to be in the exploration stage. The Company will continue to require additional funding to maintain its ongoing permitting efforts, mineral property maintenance payments, project development, and operations. While it has been successful in doing so in the past, there can be no assurance that it will be able to do so in the future.

   
2.

BASIS OF PRESENTATION


  a.

Statement of compliance

     
 

These condensed interim consolidated financial statements have been prepared in accordance with IFRS applicable to the preparation of interim financial statements, as issued by the International Accounting Standards Board (“IASB”), including International Accounting Standard 34 - Interim Financial Reporting. The condensed interim consolidated financial statements should be read in conjunction with the Company’s annual consolidated financial statements for the year ended December 31, 2015, which have been prepared in accordance with IFRS as issued by the IASB.

     
 

These financial statements were approved for issue by the Company’s board of directors on August 4, 2016.

     
  b.

Accounting estimates and judgments

     
 

The preparation of financial statements in conformity with IFRS requires management to make judgments, estimates, and assumptions that affect the application of policies and reported amounts of assets and liabilities and disclosures of contingent assets and contingent liabilities at the date of the financial statements and the reported amounts of income and expenses during the reporting period. Actual results could differ from those estimates. Differences may be material.

     
 

Judgment is required in assessing whether certain factors would be considered an indicator of impairment relating to the Company’s exploration and evaluation assets. We consider both internal and external information to determine whether there is an indicator of impairment present and accordingly, whether impairment testing is required. Where an impairment test is required, calculating the estimated recoverable amount of the cash generating units for non-current asset impairment tests requires management to make estimates and assumptions with respect to estimated recoverable reserves or resources, estimated future commodity prices, expected future operating and capital costs, and discount rates. Changes in any of the assumptions or estimates used in determining the recoverable amount could impact the impairment analysis.


 
- 6 -



Western Copper and Gold Corporation
Notes to the Consolidated Financial Statements
As at and for the three and six months ended June 30, 2016 (unaudited – prepared by management)
(Expressed in Canadian dollars)

3.

SHORT-TERM INVESTMENTS

   

As at June 30, 2016, the Company had $8,000,000 (December 31, 2015 - $9,500,000) invested in Canadian dollar denominated guaranteed investment certificates (“GICs”). Interest is accrued during the GIC term. Accrued interest at June 30, 2016 was $56,952, (December 31, 2015 - $73,425).

   
4.

MARKETABLE SECURITIES

   

In May 2016, Western received 2.5 million common shares of NorthIsle Copper and Gold Inc. (“NorthIsle”) as payment for corporate cost recoveries relating to shared office and employee charges dating as far back as 2013. As at June 30, 2016, the common shares of NorthIsle had a market value of $262,500.

   

In December 2015, Western received common shares of Copper North Mining Corp. (“Copper North”) as payment for amounts previously owing to the Company. As at June 30, 2016, the Company held 420,000 common shares of Copper North with a market value of $63,000 (December 31, 2015 - $126,000).

   
5.

EXPLORATION AND EVALUATION ASSETS


  a.

Casino (100% - Yukon, Canada)

     
 

The Company’s only exploration and evaluation asset is the wholly-owned Casino Project. The Casino Project is a large copper-gold-molybdenum porphyry deposit located in Yukon, Canada.

     
 

All claims comprising the Casino Project are subject to a 2.75% net smelter returns royalty (the “NSR Royalty”) on the future sale of any metals and minerals derived therefrom. Western has the option to repurchase 0.75% of the NSR Royalty (resulting in a rate of 2%) for US$59 million if the amount is paid on or before December 31, 2017.

     
 

As part of a separate agreement, Western is required to make a payment of $1 million upon making a production decision on the Casino Project.

     
  b.

Exploration and evaluation expenditures


    $  
       
DECEMBER 31, 2014   32,545,517  
       
Engineering   518,331  
Permitting   2,506,343  
Salary and wages   740,132  
Share-based payments   79,472  
       
DECEMBER 31, 2015   36,389,795  
       
Claims maintenance   17,896  
Engineering   138,891  
Permitting   307,419  
Salary and wages   257,698  
Share-based payments   18,945  
       
JUNE 30, 2016   37,130,644  


 
- 7 -


Western Copper and Gold Corporation
Notes to the Consolidated Financial Statements
As at and for the three and six months ended June 30, 2016 (unaudited – prepared by management)
(Expressed in Canadian dollars)

6.

SHARE CAPITAL

   

The Company is authorized to issue an unlimited number of common shares without par value and an unlimited number of preferred shares without par value.

   
7.

STOCK OPTIONS

   

Based on the stock option plan approved by the Company’s shareholders at the annual general meeting held on June 24, 2015, the Company may issue stock options for the purchase of up to 10% of issued capital. The exercise price of the stock options must be greater than, or equal to, the market value of the Company’s common shares on the last trading day immediately preceding the date of grant. Stock options vest over a two year period from the date of grant unless otherwise determined by the directors. The maximum stock option term is 10 years. At June 30, 2016, the Company could issue an additional 3,386,227 stock options under the terms of the plan.

   

A summary of the Company’s stock options outstanding and the changes for the periods then ended is presented below.


    Number of     Weighted average  
    Stock options     exercise price  
          $  
DECEMBER 31, 2014   6,399,001     1.29  
             
Granted   875,000     0.52  
Forfeited   (205,000 )   0.66  
Expired   (851,667 )   0.98  
             
DECEMBER 31, 2015   6,217,334     1.24  
             
Exercised   (167,334 )   0.66  
             
JUNE 30, 2016   6,050,000     1.26  

Stock options outstanding are as follows:

  Stock options outstanding,   Number of     Weighted average     Average  
  by exercise price   Stock options     exercise price     remaining  
                contractual life  
                years  
  $0.50 – 0.67   2,125,000     0.57     2.87  
  $0.80 – 0.96   2,300,000     0.83     1.77  
  $1.59   100,000     1.59     1.54  
  $2.84   1,525,000     2.84     0.04  
                     
  JUNE 30, 2016   6,050,000     1.26     1.72  

Of the total stock options outstanding, 4,958,324 were vested and exercisable at June 30, 2016. The weighted average exercise price of vested stock options is $1.40 and the average remaining contractual life is 1.25 years.

 
- 8 -


Western Copper and Gold Corporation
Notes to the Consolidated Financial Statements
As at and for the three and six months ended June 30, 2016 (unaudited – prepared by management)
(Expressed in Canadian dollars)

8.

COMMITMENTS

   

The Company has an agreement to sub-lease head office space until April 29, 2017. After that date, either the Company or the sub-lessor may terminate the sub-lease, without penalty, by providing the other party 120 days’ notice. As at June 30, 2016, payments remaining over the course of the sub-lease total $133,000.

   

The source of the majority of the Company’s funds is proceeds received from the sale of the NSR Royalty in December 2012. The Company is required to use these proceeds for the development of the Casino Project and for general working capital purposes; provided that the general working capital purposes of Western do not include the acquisition and development of any mineral properties unrelated to the Casino Project.

   

Other commitments related to exploration and evaluation assets are described in note 5.

   
9.

MANAGEMENT COMPENSATION

   

The Company’s related parties include its directors and officers, who are the key management of the Company. The remuneration of directors and officers was as follows:


      Three Months Ended     Six Months Ended  
      June 30,     June 30,  
      2016     2015     2016     2015  
      $     $     $     $  
                           
  Salaries and director fees   209,340     213,838     425,465     429,207  
  Share-based payments   32,324     55,256     68,702     107,014  
                           
  MANAGEMENT COMPENSATION   241,664     269,094     494,167     536,221  

Share-based payments represent the fair value of stock options previously granted to directors and officers that was recognized during the years presented above.

   
10.

SEGMENTED INFORMATION

   

The Company’s operations are primarily directed towards the acquisition, exploration, and future development of resource properties in Canada. All interest income is earned in Canada and all assets are held in Canada.

   
11.

CAPITAL MANAGEMENT

   

The Company considers capital to be equity attributable to common shareholders, comprised of share capital, contributed surplus, and deficit. It is the Company’s objective to safeguard its ability to continue as a going concern so that it can continue to explore and develop its projects.

   

The Company also monitors its cash position and its short-term investments on a regular basis to determine whether sufficient funds are available to meet its short-term and long-term corporate objectives, and makes adjustments to its plans for changes in economic conditions, capital markets and the risk characteristics of the underlying assets.


 
- 9 -



Western Copper and Gold Corporation
Notes to the Consolidated Financial Statements
As at and for the three and six months ended June 30, 2016 (unaudited – prepared by management)
(Expressed in Canadian dollars)

To maintain its objectives, the Company may attempt to issue new shares, seek debt financing, acquire or dispose of assets or change the timing of its planned exploration and development projects. There is no assurance that these initiatives will be successful.

   

There was no change in the Company’s approach to capital management during the period. Western has no debt and does not pay dividends. The Company is not subject to any externally imposed capital requirement.

   
12.

FINANCIAL INSTRUMENT RISK

   

The Board of Directors has overall responsibility for the establishment and oversight of the Company’s risk management framework. The Company has exposure to liquidity, credit, and market risk from the use of financial instruments. Financial instruments consist of cash and cash equivalents, short-term investments, marketable securities, certain other assets, and accounts payable and accrued liabilities.


  a.

Liquidity risk

     
 

Liquidity risk is the risk that the Company will be unable to meet its financial obligations as they come due. The Company uses cash forecasts to ensure as far as possible that there is sufficient cash on hand to meet short-term business requirements. Cash is invested in highly liquid investments which are available to discharge obligations when they come due. The Company does not maintain a line of credit.

     
  b.

Credit risk

     
 

Financial instruments that potentially subject the Company to credit risk consist primarily of cash and cash equivalents and short-term investments. These financial instruments are at risk to the extent that the institutions issuing or holding them cannot redeem amounts when they are due or requested. To limit its credit risk, the Company uses a restrictive investment policy. It deposits cash and cash equivalents in Canadian chartered banks and purchases short-term investments that are guaranteed by Canadian governments or by Canadian chartered banks. The carrying amount of financial assets recorded in the financial statements, net of any allowance for losses, represents Western’s maximum exposure to credit risk.

     
  c.

Market risk

     
 

The Company is exposed to market risk because of the fluctuating values of its publicly traded marketable securities. The Company has no control over these fluctuations and does not hedge its investments. Marketable securities are adjusted to fair value at each balance sheet date.


 
- 10 -